Market cap
$3 Mln
Revenue (TTM)
$1 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1.16
|
3.21
|
33.97
|
2.70
|
1.67
|
3.68
|
|||||
|
Cost of Revenue
|
0.58
|
2.60
|
9.54
|
100.39
|
89.40
|
47.95
|
|||||
|
Gross Profit
|
0.58
|
0.61
|
24.43
|
-97.69
|
-87.73
|
3.68
|
|||||
|
Operating Expenses
|
92.68
|
136.49
|
129.92
|
132.97
|
111.61
|
65.25
|
|||||
|
Operating Profit (EBIT)
|
-92.10
|
-133.28
|
-95.95
|
-130.26
|
-109.94
|
-61.56
|
|||||
|
Other Income
|
--
|
134.48
|
0.19
|
1.57
|
6.03
|
4.35
|
|||||
|
Profit before Tax
|
-87.08
|
1.20
|
-95.76
|
-128.69
|
-103.92
|
-57.22
|
|||||
|
Provision for Tax
|
25.88
|
0.72
|
-0.19
|
-1.57
|
-6.03
|
4.35
|
|||||
|
Profit after Tax (Net Income)
|
-112.96
|
0.48
|
-95.58
|
-127.13
|
-97.89
|
-57.22
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
-5.01
|
-95.76
|
-128.69
|
-103.92
|
-55.58
|
Liabilities ($ Mln) |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
72.99
|
177.98
|
169.65
|
196.00
|
258.51
|
194.72
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
221.55
|
27.92
|
24.84
|
45.08
|
39.69
|
38.94
|
|||||
|
Current Liabilities
|
11.57
|
22.58
|
17.23
|
22.66
|
12.37
|
25.43
|
|||||
|
Total Liabilities
|
306.12
|
228.47
|
211.72
|
263.74
|
310.57
|
259.09
|
Assets ($ Mln) |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
222.21
|
47.46
|
19.81
|
44.17
|
43.99
|
37.41
|
|||||
|
Current Assets
|
83.91
|
181.02
|
191.91
|
219.56
|
266.58
|
221.69
|
|||||
|
Total Assets
|
306.12
|
228.47
|
211.72
|
263.74
|
310.57
|
259.09
|
|||||
|
Total Debt*
|
1.32
|
29.48
|
23.93
|
15.44
|
--
|
--
|
|||||
|
Net Current Assets
|
72.34
|
158.44
|
174.68
|
196.91
|
254.20
|
196.25
|
Cashflow ($ Mln) |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-96.23
|
-113.66
|
-109.75
|
-94.33
|
-91.36
|
-42.56
|
|||||
|
Cash Flow from Investing Activities
|
--
|
36.72
|
-50.79
|
204.90
|
-51.80
|
-121.79
|
|||||
|
Cash from Financing Activities
|
0.18
|
0.60
|
52.17
|
53.09
|
158.21
|
150.99
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-76.35
|
-108.37
|
163.66
|
15.06
|
-13.36
|
Financials Ratios |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-1.95
|
0.01
|
-1.67
|
-2.81
|
-2.17
|
-1.53
|
|||||
|
Cash EPS ($)
|
-1.93
|
0.03
|
-1.53
|
-2.63
|
-2.03
|
-1.50
|
|||||
|
Adjusted Book Value ($)
|
1.26
|
3.10
|
2.97
|
4.33
|
5.73
|
5.21
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
-1.66
|
-1.98
|
-1.92
|
-2.09
|
-2.02
|
-1.14
|
|||||
|
Free Cash Flow per Share ($)
|
-1.66
|
-2.00
|
-1.96
|
-2.17
|
-2.51
|
-1.81
|
Profitability Ratios |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-80.18
|
0.24
|
-47.20
|
-54.10
|
-43.20
|
-39.05
|
|||||
|
ROE (%)
|
-90.02
|
0.28
|
-52.28
|
-55.94
|
-43.20
|
-39.05
|
|||||
|
ROA (%)
|
-42.26
|
0.22
|
-40.21
|
-44.27
|
-34.37
|
-28.85
|
|||||
|
EBIT Margin (%)
|
-7,967.30
|
-4,154.64
|
-282.44
|
-4,820.98
|
-6,599.22
|
-1,671.12
|
|||||
|
Net Margin (%)
|
-9,771.71
|
0.35
|
-279.83
|
-2,976.47
|
-1,272.44
|
-712.25
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.64
|
-0.91
|
11.57
|
0.62
|
-0.55
|
--
|
|||||
|
EBIT Growth (%)
|
30.90
|
-38.91
|
26.34
|
-18.48
|
-78.58
|
-107.58
|
|||||
|
Net Profit Growth (%)
|
-23,487.37
|
100.51
|
24.81
|
-29.87
|
-71.09
|
-90.77
|
|||||
|
EPS Growth (%)
|
-232.73
|
1.01
|
0.40
|
-0.30
|
-0.42
|
0.05
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
-0.31
|
149.96
|
-2.17
|
-4.02
|
-9.55
|
-14.61
|
|||||
|
Price / Book Value
|
0.48
|
0.41
|
1.23
|
2.61
|
3.62
|
4.29
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.50
|
0.28
|
-0.87
|
-2.52
|
-6.49
|
-10.31
|
|||||
|
Close Price ($)
|
5.47
|
11.34
|
32.76
|
101.61
|
186.30
|
201.24
|
|||||
|
High Price ($)
|
15.84
|
38.34
|
137.16
|
201.42
|
286.20
|
238.50
|
|||||
|
Low Price ($)
|
4.12
|
9.36
|
32.49
|
78.30
|
99.45
|
135.63
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.02
|
0.17
|
0.14
|
0.08
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.01
|
0.00
|
0.01
|
--
|
--
|
|||||
|
Current Ratio
|
7.25
|
8.02
|
11.14
|
9.69
|
21.54
|
8.72
|
|||||
|
Quick Ratio
|
--
|
--
|
--
|
9.69
|
21.54
|
--
|
|||||
|
Interest Coverage
|
--
|
-0.51
|
-518.64
|
-83.02
|
--
|
--
|
Operating Efficiency Ratios |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
9.35
|
--
|
14.80
|
24.01
|
21.72
|
|||||
|
Asset Turnover
|
0.00
|
0.01
|
0.14
|
0.01
|
0.01
|
0.02
|
|||||
|
Receivable days
|
94.79
|
34.16
|
4.30
|
54.07
|
131.54
|
79.32
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
0.00
|
0.00
|
--
|
|||||
|
Payable days
|
1,383.27
|
246.64
|
135.63
|
13.33
|
37.47
|
69.59
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-131.33
|
40.74
|
94.08
|
--
|